Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $49,350 initial cash invested.
-3.19%
Cash On Cash
6.14%
Cap Rate
0.97
DSCR
$1,782
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,913 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$1,913
Mortgage P&I
70%
$1,244
Property Taxes
7%
$124
Home Insurance
5%
$82
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0